2361 Waterford WayProsperTX75078
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Prosper at 2361 Waterford Way, Prosper, TX, 75078 earns $2,126/mo cash flow from $9,797/mo rent with a $5,193/mo payment. Total monthly income totals $9,797/mo, and annual cash flow totals $25,508/yr on $343,732 capital. ROI tracks 27.79% on current figures, and rental yield reads 11.08% at a $1,060,900 purchase. Equity gained on principal adds $6,846/yr, and 5% annual appreciation supports $293,107 over five years. Five-year ROI reaches 146.41% and total cumulative return in cash sums $503,252. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $9,797/mo property income instead of your personal income.
Single Family
Built in 2023
9,583 sqft lot
$N/A/sqft
$380 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75078, Prosper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,313 (100%) |
| Owner Occupied HU | 14,666 (75.9%) |
| Renter Occupied HU | 2,459 (12.7%) |
| Vacant Housing Units | 2,188 (11.3%) |
| Median Home Value | $704,763 |
| Average Home Value | $764,345 |
Housing Distribution
Address Breakdown
Residential
18,014
Single Family
16,310
Multi-Family
1,704
Businesses
1,413
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sherry Cabrera • Sherry Cabrera Realtors
Mls Name: NTREIS
Mls ID: #20673727
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.